Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.51% first-year return on $84,885 initial cash invested.
-5.51%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$2,649
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $3,039 expenses = $390 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,885
Downpayment
20%
$63,700
Closing costs
1%
$3,185
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$3,039
Mortgage P&I
60%
$1,580
Property Taxes
3%
$72
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662